|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,117,799 | 1,994,152 | 1,981,487 | 2,077,118 | 2,178,369 |
| I. Cash and cash equivalents |
|
|
6,401 | 11,440 | 8,293 | 8,276 | 4,955 |
| 1. Cash |
|
|
6,401 | 11,440 | 8,293 | 8,276 | 4,955 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
12,760 | 14,920 | 7,720 | 9,880 | 21,321 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
12,760 | 14,920 | 7,720 | 9,880 | 21,321 |
| III. Short-term receivables |
|
|
508,581 | 662,801 | 886,549 | 877,372 | 718,873 |
| 1. Short-term receivables of customers |
|
|
272,849 | 446,794 | 516,825 | 340,260 | 320,185 |
| 2. Prepayments to suppliers |
|
|
214,058 | 194,947 | 301,836 | 500,528 | 362,822 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
22,592 | 21,060 | 67,984 | 36,679 | 35,961 |
| 7. Provision for doubtful short-term receivables |
|
|
-918 | | -95 | -95 | -95 |
| IV. Inventories |
|
|
1,573,342 | 1,280,740 | 1,048,108 | 1,152,513 | 1,392,171 |
| 1. Inventories |
|
|
1,615,357 | 1,322,755 | 1,109,097 | 1,203,786 | 1,443,444 |
| 2. Provision for decline in value of inventories |
|
|
-42,016 | -42,016 | -60,989 | -51,273 | -51,273 |
| V. Other current assets |
|
|
16,715 | 24,251 | 30,817 | 29,077 | 41,049 |
| 1. Short-term prepaid expenses |
|
|
2,022 | 1,827 | 1,712 | 866 | 9,175 |
| 2. Deductible VAT |
|
|
11,763 | 19,551 | 26,287 | 25,427 | 29,089 |
| 3. Taxes and the State Receivables |
|
|
2,931 | 2,873 | 2,818 | 2,784 | 2,784 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
545,264 | 777,196 | 867,601 | 835,578 | 882,740 |
| I. Long-term receivables |
|
|
1,030 | 1,030 | 1,030 | 1,030 | 1,030 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
1,030 | 1,030 | 1,030 | 1,030 | 1,030 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
374,246 | 454,399 | 544,731 | 485,967 | 466,363 |
| 1. Tangible fixed assets |
|
|
324,869 | 377,884 | 380,968 | 333,320 | 320,710 |
| - Cost |
|
|
607,364 | 673,268 | 689,063 | 653,086 | 651,008 |
| - Accumulated depreciation |
|
|
-282,495 | -295,384 | -308,095 | -319,766 | -330,298 |
| 2. Fixed assets of financial leasing |
|
|
6,700 | 34,625 | 122,659 | 112,330 | 106,122 |
| - Cost |
|
|
45,424 | 36,135 | 124,169 | 124,169 | 124,169 |
| - Accumulated depreciation |
|
|
-38,724 | -1,510 | -1,510 | -11,839 | -18,047 |
| 3. Intangible fixed assets |
|
|
42,676 | 41,890 | 41,104 | 40,317 | 39,531 |
| - Cost |
|
|
64,689 | 64,689 | 64,689 | 64,689 | 64,689 |
| - Accumulated depreciation |
|
|
-22,013 | -22,799 | -23,585 | -24,372 | -25,158 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
97,775 | 250,281 | 251,687 | 280,120 | 313,181 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
97,775 | 250,281 | 251,687 | 280,120 | 313,181 |
| IV. Long-term financial investments |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 85,000 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | 35,000 |
| V. Total other long-term assets |
|
|
22,214 | 21,486 | 20,153 | 18,462 | 17,167 |
| 1. Long-term prepaid expenses |
|
|
22,214 | 21,486 | 20,153 | 18,462 | 17,167 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
2,663,063 | 2,771,348 | 2,849,088 | 2,912,696 | 3,061,109 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,647,685 | 1,738,762 | 1,809,992 | 1,836,180 | 1,959,294 |
| I. Current liabilities |
|
|
1,612,217 | 1,580,757 | 1,586,382 | 1,649,632 | 1,599,658 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,036,112 | 1,066,264 | 1,188,793 | 1,272,978 | 1,251,088 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
361,727 | 200,997 | 183,673 | 289,106 | 253,445 |
| 4. Advances from customers |
|
|
156,143 | 253,833 | 150,314 | 10,473 | 6,262 |
| 5. Taxes and other payables to the State Budget |
|
|
9,364 | 10,736 | 10,603 | 10,686 | 12,080 |
| 6. Payables to employees |
|
|
8,296 | 16,094 | 9,803 | 12,351 | 13,002 |
| 7. Short-term accrued expenses |
|
|
26 | 1,153 | 26 | 18,377 | 26,140 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
39,668 | 30,800 | 42,289 | 34,781 | 36,761 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
880 | 880 | 880 | 880 | 880 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
35,468 | 158,005 | 223,610 | 186,548 | 359,636 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
| | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
35,468 | 158,005 | 223,610 | 186,548 | 359,636 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
1,015,378 | 1,032,586 | 1,039,096 | 1,076,517 | 1,101,815 |
| I. ShareHolder's equity |
|
|
1,015,378 | 1,032,586 | 1,039,096 | 1,076,517 | 1,101,815 |
| 1. Owner's investment capital |
|
|
945,000 | 945,000 | 945,000 | 979,000 | 979,000 |
| 2. Share capital surplus |
|
|
| | | -128 | -228 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
58,605 | 75,641 | 82,111 | 85,904 | 111,048 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
9,486 | 9,486 | 54,162 | 54,162 | 54,162 |
| - Profit after tax undistributed this period |
|
|
49,119 | 66,155 | 27,949 | 31,742 | 56,886 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
11,773 | 11,945 | 11,985 | 11,741 | 11,995 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
2,663,063 | 2,771,348 | 2,849,088 | 2,912,696 | 3,061,109 |
There is no report.
|
|